Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.85% first-year return on $25,998 initial cash invested.
7.85%
Cash On Cash
8.65%
Cap Rate
1.36
DSCR
$1,332
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,332 income − $1,162 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,998
Downpayment
20%
$24,760
Closing costs
1%
$1,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,332
Total Expenses
$1,162
Mortgage P&I
49%
$655
Property Taxes
7%
$94
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0